investorscraft@gmail.com

Intrinsic ValueSaftec Co.,Ltd. (7464.T)

Previous Close¥1,650.00
Intrinsic Value
Upside potential
Previous Close
¥1,650.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Saftec Co., Ltd. operates as a specialized provider of safety and disaster prevention products tailored to Japan's construction industry. The company's diversified portfolio includes signage, safety equipment, and security warning systems, alongside rental services for temporary safety solutions. Its product range spans traffic signs, barricades, protective gear, and surveying instruments, addressing both regulatory compliance and on-site risk mitigation. As a domestic player, Saftec leverages its deep industry expertise and localized supply chain to serve contractors, builders, and infrastructure projects. The firm occupies a niche position in Japan's safety solutions market, where demand is driven by stringent workplace regulations and construction activity. While not a market leader, its integrated offering—combining product sales with equipment rentals—provides flexibility for clients with varying project durations. The company faces competition from larger industrial suppliers but maintains relevance through specialized focus and long-standing customer relationships in a fragmented sector.

Revenue Profitability And Efficiency

Saftec reported revenue of ¥10.12 billion for FY2024, with net income of ¥346.7 million, reflecting a net margin of approximately 3.4%. Operating cash flow stood at ¥849.6 million, demonstrating reasonable conversion of sales to cash. Capital expenditures were minimal at ¥27.5 million, suggesting a capital-light model focused on inventory and working capital rather than heavy asset investments.

Earnings Power And Capital Efficiency

The company generated diluted EPS of ¥191.78, with operating cash flow covering net income by 2.45x, indicating solid earnings quality. Its capital structure shows moderate leverage, with total debt of ¥3.39 billion against cash reserves of ¥4.13 billion. The business appears to prioritize steady returns over aggressive growth, as evidenced by its conservative reinvestment ratio.

Balance Sheet And Financial Health

Saftec maintains a strong liquidity position with cash equivalents representing 144% of total debt. The debt load appears manageable given the company's cash generation, though the debt-to-equity ratio would require full balance sheet disclosure for precise assessment. The ¥4.13 billion cash reserve provides ample buffer for operational needs and potential market downturns.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the modest capex suggests organic expansion rather than transformative investments. The company paid a dividend of ¥85 per share, indicating a payout ratio of approximately 44% based on diluted EPS—a balanced approach between shareholder returns and retained earnings for stability in this cyclical industry.

Valuation And Market Expectations

At a market cap of ¥2.86 billion, the stock trades at roughly 0.28x revenue and 8.3x net income. The low beta of 0.132 implies minimal correlation with broader market movements, typical for niche industrial suppliers. These metrics suggest the market prices Saftec as a stable but low-growth enterprise.

Strategic Advantages And Outlook

Saftec's main strengths lie in its specialized product knowledge and established distribution channels within Japan's construction safety niche. The outlook remains tied to domestic construction activity levels and regulatory enforcement. While not positioned for rapid expansion, the company's asset-light model and strong cash position provide resilience against sector volatility.

Sources

Company description and financial data sourced from publicly available market data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount